Question: NEED HELP WITH REQ 3. I am not coming up with the correct answer. Joyner Companys income statement for Year 2 follows: Sales $ 707,000
NEED HELP WITH REQ 3. I am not coming up with the correct answer.
Joyner Companys income statement for Year 2 follows:
| Sales | $ | 707,000 |
| Cost of goods sold | 68,000 | |
| Gross margin | 639,000 | |
| Selling and administrative expenses | 217,000 | |
| Net operating income | 422,000 | |
| Nonoperating items: | ||
| Gain on sale of equipment | 9,000 | |
| Income before taxes | 431,000 | |
| Income taxes | 172,400 | |
| Net income | $ | 258,600 |
Its balance sheet amounts at the end of Years 1 and 2 are as follows:
| Year 2 | Year 1 | ||||
| Assets | |||||
| Cash | $ | 215,300 | $ | 79,100 | |
| Accounts receivable | 273,000 | 146,000 | |||
| Inventory | 320,000 | 272,000 | |||
| Prepaid expenses | 9,000 | 18,000 | |||
| Total current assets | 817,300 | 515,100 | |||
| Property, plant, and equipment | 622,000 | 514,000 | |||
| Less accumulated depreciation | 165,900 | 131,100 | |||
| Net property, plant, and equipment | 456,100 | 382,900 | |||
| Loan to Hymans Company | 43,000 | 0 | |||
| Total assets | $ | 1,316,400 | $ | 898,000 | |
| Liabilities and Stockholders' Equity | |||||
| Accounts payable | $ | 313,000 | $ | 267,000 | |
| Accrued liabilities | 46,000 | 52,000 | |||
| Income taxes payable | 85,600 | 81,000 | |||
| Total current liabilities | 444,600 | 400,000 | |||
| Bonds payable | 208,000 | 115,000 | |||
| Total liabilities | 652,600 | 515,000 | |||
| Common stock | 341,000 | 288,000 | |||
| Retained earnings | 322,800 | 95,000 | |||
| Total stockholders' equity | 663,800 | 383,000 | |||
| Total liabilities and stockholders' equity | $ | 1,316,400 | $ | 898,000 | |
Equipment that had cost $31,500 and on which there was accumulated depreciation of $11,300 was sold during Year 2 for $29,200. The company declared and paid a cash dividend during Year 2. It did not retire any bonds or repurchase any of its own stock.
Required:
1. Using the indirect method, compute the net cash provided by/used in operating activities for Year 2.
2. Prepare a statement of cash flows for Year 2.
3. Compute the free cash flow for Year 2.
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
